Highlights

[AWC] QoQ TTM Result on 2012-06-30 [#4]

Stock [AWC]: AWC BHD
Announcement Date 29-Aug-2012
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2012
Quarter 30-Jun-2012  [#4]
Profit Trend QoQ -     -33.39%    YoY -     -53.94%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 139,155 118,850 112,419 112,918 130,504 139,319 143,367 -1.97%
  QoQ % 17.08% 5.72% -0.44% -13.48% -6.33% -2.82% -
  Horiz. % 97.06% 82.90% 78.41% 78.76% 91.03% 97.18% 100.00%
PBT 6,486 3,378 207 5,232 11,973 13,909 13,856 -39.68%
  QoQ % 92.01% 1,531.88% -96.04% -56.30% -13.92% 0.38% -
  Horiz. % 46.81% 24.38% 1.49% 37.76% 86.41% 100.38% 100.00%
Tax -1,167 -628 664 576 -2,259 -2,318 -2,406 -38.24%
  QoQ % -85.83% -194.58% 15.28% 125.50% 2.55% 3.66% -
  Horiz. % 48.50% 26.10% -27.60% -23.94% 93.89% 96.34% 100.00%
NP 5,319 2,750 871 5,808 9,714 11,591 11,450 -39.99%
  QoQ % 93.42% 215.73% -85.00% -40.21% -16.19% 1.23% -
  Horiz. % 46.45% 24.02% 7.61% 50.72% 84.84% 101.23% 100.00%
NP to SH 4,965 2,859 12 3,800 5,705 6,633 6,620 -17.44%
  QoQ % 73.66% 23,725.00% -99.68% -33.39% -13.99% 0.20% -
  Horiz. % 75.00% 43.19% 0.18% 57.40% 86.18% 100.20% 100.00%
Tax Rate 17.99 % 18.59 % -320.77 % -11.01 % 18.87 % 16.67 % 17.36 % 2.40%
  QoQ % -3.23% 105.80% -2,813.44% -158.35% 13.20% -3.97% -
  Horiz. % 103.63% 107.09% -1,847.75% -63.42% 108.70% 96.03% 100.00%
Total Cost 133,836 116,100 111,548 107,110 120,790 127,728 131,917 0.97%
  QoQ % 15.28% 4.08% 4.14% -11.33% -5.43% -3.18% -
  Horiz. % 101.45% 88.01% 84.56% 81.19% 91.57% 96.82% 100.00%
Net Worth 69,614 69,920 69,818 72,626 70,369 74,074 72,499 -2.67%
  QoQ % -0.44% 0.15% -3.87% 3.21% -5.00% 2.17% -
  Horiz. % 96.02% 96.44% 96.30% 100.17% 97.06% 102.17% 100.00%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div 5,623 3,378 3,378 3,398 5,652 5,652 7,917 -20.37%
  QoQ % 66.47% 0.00% -0.59% -39.88% 0.00% -28.61% -
  Horiz. % 71.03% 42.67% 42.67% 42.92% 71.39% 71.39% 100.00%
Div Payout % 113.27 % 118.16 % 28,152.57 % 89.43 % 99.08 % 85.22 % 119.60 % -3.56%
  QoQ % -4.14% -99.58% 31,380.01% -9.74% 16.26% -28.75% -
  Horiz. % 94.71% 98.80% 23,538.94% 74.77% 82.84% 71.25% 100.00%
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 69,614 69,920 69,818 72,626 70,369 74,074 72,499 -2.67%
  QoQ % -0.44% 0.15% -3.87% 3.21% -5.00% 2.17% -
  Horiz. % 96.02% 96.44% 96.30% 100.17% 97.06% 102.17% 100.00%
NOSH 224,561 225,549 225,220 226,956 226,999 224,468 226,562 -0.59%
  QoQ % -0.44% 0.15% -0.76% -0.02% 1.13% -0.92% -
  Horiz. % 99.12% 99.55% 99.41% 100.17% 100.19% 99.08% 100.00%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 3.82 % 2.31 % 0.77 % 5.14 % 7.44 % 8.32 % 7.99 % -38.83%
  QoQ % 65.37% 200.00% -85.02% -30.91% -10.58% 4.13% -
  Horiz. % 47.81% 28.91% 9.64% 64.33% 93.12% 104.13% 100.00%
ROE 7.13 % 4.09 % 0.02 % 5.23 % 8.11 % 8.95 % 9.13 % -15.18%
  QoQ % 74.33% 20,350.00% -99.62% -35.51% -9.39% -1.97% -
  Horiz. % 78.09% 44.80% 0.22% 57.28% 88.83% 98.03% 100.00%
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 61.97 52.69 49.92 49.75 57.49 62.07 63.28 -1.38%
  QoQ % 17.61% 5.55% 0.34% -13.46% -7.38% -1.91% -
  Horiz. % 97.93% 83.26% 78.89% 78.62% 90.85% 98.09% 100.00%
EPS 2.21 1.27 0.01 1.67 2.51 2.95 2.92 -16.94%
  QoQ % 74.02% 12,600.00% -99.40% -33.47% -14.92% 1.03% -
  Horiz. % 75.68% 43.49% 0.34% 57.19% 85.96% 101.03% 100.00%
DPS 2.50 1.50 1.50 1.50 2.50 2.50 3.50 -20.08%
  QoQ % 66.67% 0.00% 0.00% -40.00% 0.00% -28.57% -
  Horiz. % 71.43% 42.86% 42.86% 42.86% 71.43% 71.43% 100.00%
NAPS 0.3100 0.3100 0.3100 0.3200 0.3100 0.3300 0.3200 -2.09%
  QoQ % 0.00% 0.00% -3.12% 3.23% -6.06% 3.13% -
  Horiz. % 96.88% 96.88% 96.88% 100.00% 96.88% 103.13% 100.00%
Adjusted Per Share Value based on latest NOSH - 298,439
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 46.63 39.82 37.67 37.84 43.73 46.68 48.04 -1.96%
  QoQ % 17.10% 5.71% -0.45% -13.47% -6.32% -2.83% -
  Horiz. % 97.06% 82.89% 78.41% 78.77% 91.03% 97.17% 100.00%
EPS 1.66 0.96 0.00 1.27 1.91 2.22 2.22 -17.60%
  QoQ % 72.92% 0.00% 0.00% -33.51% -13.96% 0.00% -
  Horiz. % 74.77% 43.24% 0.00% 57.21% 86.04% 100.00% 100.00%
DPS 1.88 1.13 1.13 1.14 1.89 1.89 2.65 -20.44%
  QoQ % 66.37% 0.00% -0.88% -39.68% 0.00% -28.68% -
  Horiz. % 70.94% 42.64% 42.64% 43.02% 71.32% 71.32% 100.00%
NAPS 0.2333 0.2343 0.2339 0.2434 0.2358 0.2482 0.2429 -2.65%
  QoQ % -0.43% 0.17% -3.90% 3.22% -5.00% 2.18% -
  Horiz. % 96.05% 96.46% 96.29% 100.21% 97.08% 102.18% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 0.2300 0.2400 0.2300 0.2500 0.2600 0.2500 0.2100 -
P/RPS 0.37 0.46 0.46 0.50 0.45 0.40 0.33 7.92%
  QoQ % -19.57% 0.00% -8.00% 11.11% 12.50% 21.21% -
  Horiz. % 112.12% 139.39% 139.39% 151.52% 136.36% 121.21% 100.00%
P/EPS 10.40 18.93 4,316.73 14.93 10.35 8.46 7.19 27.87%
  QoQ % -45.06% -99.56% 28,813.12% 44.25% 22.34% 17.66% -
  Horiz. % 144.65% 263.28% 60,037.97% 207.65% 143.95% 117.66% 100.00%
EY 9.61 5.28 0.02 6.70 9.67 11.82 13.91 -21.83%
  QoQ % 82.01% 26,300.00% -99.70% -30.71% -18.19% -15.03% -
  Horiz. % 69.09% 37.96% 0.14% 48.17% 69.52% 84.97% 100.00%
DY 10.87 6.25 6.52 6.00 9.62 10.00 16.67 -24.78%
  QoQ % 73.92% -4.14% 8.67% -37.63% -3.80% -40.01% -
  Horiz. % 65.21% 37.49% 39.11% 35.99% 57.71% 59.99% 100.00%
P/NAPS 0.74 0.77 0.74 0.78 0.84 0.76 0.66 7.92%
  QoQ % -3.90% 4.05% -5.13% -7.14% 10.53% 15.15% -
  Horiz. % 112.12% 116.67% 112.12% 118.18% 127.27% 115.15% 100.00%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/05/13 27/02/13 29/11/12 29/08/12 29/05/12 27/02/12 29/11/11 -
Price 0.2550 0.2200 0.2400 0.2500 0.2500 0.2600 0.2500 -
P/RPS 0.41 0.42 0.48 0.50 0.43 0.42 0.40 1.66%
  QoQ % -2.38% -12.50% -4.00% 16.28% 2.38% 5.00% -
  Horiz. % 102.50% 105.00% 120.00% 125.00% 107.50% 105.00% 100.00%
P/EPS 11.53 17.36 4,504.41 14.93 9.95 8.80 8.56 21.94%
  QoQ % -33.58% -99.61% 30,070.19% 50.05% 13.07% 2.80% -
  Horiz. % 134.70% 202.80% 52,621.61% 174.42% 116.24% 102.80% 100.00%
EY 8.67 5.76 0.02 6.70 10.05 11.37 11.69 -18.05%
  QoQ % 50.52% 28,700.00% -99.70% -33.33% -11.61% -2.74% -
  Horiz. % 74.17% 49.27% 0.17% 57.31% 85.97% 97.26% 100.00%
DY 9.80 6.82 6.25 6.00 10.00 9.62 14.00 -21.15%
  QoQ % 43.70% 9.12% 4.17% -40.00% 3.95% -31.29% -
  Horiz. % 70.00% 48.71% 44.64% 42.86% 71.43% 68.71% 100.00%
P/NAPS 0.82 0.71 0.77 0.78 0.81 0.79 0.78 3.39%
  QoQ % 15.49% -7.79% -1.28% -3.70% 2.53% 1.28% -
  Horiz. % 105.13% 91.03% 98.72% 100.00% 103.85% 101.28% 100.00%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.


NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


 

385  328  521  733 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.10-0.005 
 XDL 0.16+0.02 
 ALAM 0.17+0.005 
 PERDANA 0.515+0.02 
 HSI-H8K 0.11+0.02 
 HSI-C7J 0.12-0.025 
 ALAM-WA 0.075+0.01 
 ARMADA 0.475-0.015 
 ASB 0.155+0.015 
 XDL-WD 0.020.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers